Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.06% first-year return on $126k initial cash invested.
-18.06%
Cash On Cash
1.57%
Cap Rate
0.27
DSCR
$1,845
Rent
-$1,899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,151
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,845
Total Expenses
$3,744
Mortgage P&I
135%
$2,497
Property Taxes
9%
$172
Home Insurance
10%
$189
HOA
0%
$0
Property Management
15%
$277
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$461